Valuation Bolloré SE

Equities

Real-time Euronext Paris Other stock markets 12:59:36 10/02/2026 GMT			5-day change	1st Jan Change
4.852 ^EUR	+2.67%		+2.02%	+1.21%

01-06	Oddo BHF Lowers Target Price for Bolloré Shares
11-28	Vivendi takeover prospects dim after French Supreme Court ruling

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	9,912	14,426	15,321	16,589	16,851	13,276	13,276	-
Change	-	45.54%	6.2%	8.27%	1.58%	-21.22%	0%	-
Enterprise Value (EV) ¹	18,834	17,854	14,114	18,054	11,545	8,051	8,125	8,201
Change	-	-5.2%	-20.95%	27.91%	-36.05%	-30.26%	0.92%	0.93%
P/E ratio	22.5x	2.39x	4.5x	141x	10.1x	44.2x	35.5x	26.7x
PBR	1.09x	0.74x	-	0.69x	0.66x	0.53x	0.52x	0.52x
PEG	-	0x	-0.1x	-1.5x	0x	-0.5x	1.4x	0.8x
Capitalization / Revenue	0.41x	0.73x	0.74x	1.21x	5.38x	4.31x	4.3x	4.24x
EV / Revenue	0.78x	0.9x	0.68x	1.32x	3.69x	2.62x	2.63x	2.62x
EV / EBITDA	5.77x	8.36x	6.44x	13.1x	241x	732x	135x	89.1x
EV / EBIT	11.4x	19x	11.5x	23.5x	1,079x	34.9x	25.1x	18.1x
EV / FCF	10.9x	12.6x	-	18.6x	110x	24x	28.2x	26.8x
FCF Yield	9.22%	7.94%	-	5.39%	0.91%	4.16%	3.55%	3.73%
Dividend per Share ²	0.06	0.06	0.06	0.07	0.08	0.087	0.0967	0.1066
Rate of return	1.77%	1.22%	1.15%	1.24%	1.35%	1.84%	2.05%	2.26%
EPS ²	0.15	2.06	1.16	0.04	0.59	0.1069	0.1331	0.1771
Distribution rate	40%	2.91%	5.17%	175%	13.6%	81.4%	72.6%	60.2%
Net sales ¹	24,109	19,771	20,677	13,679	3,130	3,078	3,090	3,133
EBITDA ¹	3,265	2,135	2,192	1,382	48	11	60	92
EBIT ¹	1,650	939	1,231	768	10.7	230.7	323.2	452.4
Net income ¹	426	6,062	3,400	268	1,822	257	319	370
Net Debt ¹	8,922	3,428	-1,207	1,465	-5,306	-5,225	-5,151	-5,075
Reference price ²	3.382	4.920	5.220	5.655	5.940	4.726	4.726	4.726
Nbr of stocks (in thousands)	2,930,886	2,932,124	2,935,067	2,933,459	2,836,852	2,809,073	2,809,073	-
Announcement Date	04/03/21	10/03/22	14/03/23	14/03/24	17/03/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BOLLORÉ SE	44.21x	2.62x	731.9x	1.84%	15.8B
TKO GROUP HOLDINGS, INC.	85.43x	4.15x	12.38x	1.09%	16.53B
WARNER MUSIC GROUP CORP.	22.45x	2.69x	11.57x	2.59%	15.46B
TOEI ANIMATION CO.,LTD.	23.81x	4.77x	14.3x	1.61%	3.46B
SEGA SAMMY HOLDINGS INC.	13.54x	0.93x	6.84x	2.43%	3.17B
VIVENDI SE	41.22x	13.96x	70.77x	2.36%	2.64B
Average	38.44x	4.85x	141.29x	1.99%	9.51B
Weighted average by Cap.	47.17x	3.64x	213.91x	1.87%